25 XP   0   0   10

Bank VTB PAO
Buy, Hold or Sell?

Let's analyse Vtb together

PenkeI guess you are interested in Bank VTB PAO. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Bank VTB PAO. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Bank VTB PAO

I send you an email if I find something interesting about Bank VTB PAO.

Quick analysis of Vtb (30 sec.)










What can you expect buying and holding a share of Vtb? (30 sec.)

How much money do you get?

How much money do you get?
₽0.00
When do you have the money?
1 year
How often do you get paid?
90.0%

What is your share worth?

Current worth
₽1.86
Expected worth in 1 year
₽8.67
How sure are you?
100.0%

+ What do you gain per year?

Total Gains per Share
₽6.81
Return On Investment
30,814.6%

For what price can you sell your share?

Current Price per Share
₽0.02
Expected price per share
₽0.0208 - ₽0.0253
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of Vtb (5 min.)




Live pricePrice per Share (EOD)

₽0.02

2. Growth of Vtb (5 min.)




Is Vtb growing?

Current yearPrevious yearGrowGrow %
How rich?$250.1b$23.9b$226.1b90.4%

How much money is Vtb making?

Current yearPrevious yearGrowGrow %
Making money-$6.6b$3.5b-$10.2b-152.5%
Net Profit Margin-334.5%36.3%--

How much money comes from the company's main activities?

3. Financial Health of Vtb (5 min.)




4. Comparing to competitors in the Banks - Regional industry (5 min.)




  Industry Rankings (Banks - Regional)  

3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of Vtb? (5 min.)

Welcome investor! Vtb's management wants to use your money to grow the business. In return you get a share of Vtb.

What can you expect buying and holding a share of Vtb?

First you should know what it really means to hold a share of Vtb. And how you can make/lose money.

Speculation

The Price per Share of Vtb is ₽0.0221. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Vtb.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Vtb, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is ₽1.86. Based on the TTM, the Book Value Change Per Share is ₽1.70 per quarter. Based on the YOY, the Book Value Change Per Share is ₽0.03 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is ₽0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Vtb.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 % of Price per Share% of Price per Share% of Price per Share% of Price per Share% of Price per Share
Usd Eps0.00-2.4%0.00-2.4%0.001.1%0.000.0%0.000.1%
Usd Book Value Change Per Share0.0283.2%0.0283.2%0.001.3%0.0017.1%0.008.8%
Usd Dividend Per Share0.000.0%0.000.0%0.000.1%0.000.1%0.000.1%
Usd Total Gains Per Share0.0283.2%0.0283.2%0.001.4%0.0017.2%0.008.9%
Usd Price Per Share0.00-0.00-0.00-0.00-0.00-
Price to Earnings Ratio-0.34--0.34-2.21-3.03-104.93-
Price-to-Total Gains Ratio0.01-0.01-1.63-2.83-41.01-
Price to Book Ratio0.01-0.01-0.30-0.25-0.45-
Price-to-Total Gains Ratio0.01-0.01-1.63-2.83-41.01-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.00023868
Number of shares4189710
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.020.00
Usd Total Gains Per Share0.020.00
Gains per Quarter (4189710 shares)77,036.5115,937.54
Gains per Year (4189710 shares)308,146.0263,750.16
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
103081463081364776327363740
20616292616282954126547127490
309244389244281430189820191240
40123258412325741907253094254990
50154073015407202384316367318740
60184887618488662861379640382490
70215702221570123337442914446240
80246516824651583814506187509990
90277331427733044291569461573740
100308146030814504768632734637490

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share0.01.00.00.0%2.01.00.066.7%4.01.00.080.0%9.01.00.090.0%17.02.00.089.5%
Book Value Change Per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%9.01.00.090.0%17.02.00.089.5%
Dividend per Share0.00.01.00.0%2.00.01.066.7%4.00.01.080.0%9.00.01.090.0%18.00.01.094.7%
Total Gains per Share1.00.00.0100.0%3.00.00.0100.0%5.00.00.0100.0%10.00.00.0100.0%19.00.00.0100.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of Vtb

About Bank VTB PAO

VTB Bank (public joint-stock company), together with its subsidiaries, provides various banking products and services in Russia, OECD, and internationally. The company operates five segments: Corporate-Investment Banking, Medium and Small Banking, Retail Business, Treasury, and Other Business. It offers standard term deposits, structured deposits, promissory notes, and corporate overnight accounts, as well as placement of funds on current accounts; credit lines, overdraft loans, complex loan products, consultancy services, and loans to the mining industry, as well as short-, medium-, and long- term loans; and credit operations through remote banking systems. The company also provides cash management products and services; guarantees transactions, letter of credits, and documentary and clean collection services; pooling products; factoring, leasing, pension fund, and registrar services; investment products and services, including debt and equity capital market products, corporate finance, FX and rates, securitization, commodities, securities market, credit derivatives, equities, derivatives, equity repo and structured finance, private equity and special situation solutions, infrastructure and project finance, and portfolio management and research services; and depository services. In addition, it offers cash and settlement, payment cards, payment processing, custody, syndication, trade and export finance, anti-money laundering and counter terrorist financing policies, construction and development services, treasury, electronic banking, and corporate cards. VTB Bank (public joint-stock company) was founded in 1990 and is headquartered in Moscow, Russia.

Fundamental data was last updated by Penke on 2023-11-25 11:07:02.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is inefficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is expensive.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of Bank VTB PAO.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Vtb earns for each руб1 of revenue.

  • Above 10% is considered healthy but always compare Vtb to the Banks - Regional industry mean.
  • A Net Profit Margin of -334.5% means that руб-3.35 for each руб1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Bank VTB PAO:

  • The MRQ is -334.5%. The company is making a huge loss. -2
  • The TTM is -334.5%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ-334.5%TTM-334.5%0.0%
TTM-334.5%YOY36.3%-370.8%
TTM-334.5%5Y-47.4%-287.1%
5Y-47.4%10Y-18.8%-28.6%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ-334.5%36.5%-371.0%
TTM-334.5%28.8%-363.3%
YOY36.3%24.2%+12.1%
5Y-47.4%23.3%-70.7%
10Y-18.8%19.7%-38.5%
1.1.2. Return on Assets

Shows how efficient Vtb is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Vtb to the Banks - Regional industry mean.
  • -2.5% Return on Assets means that Vtb generated руб-0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Bank VTB PAO:

  • The MRQ is -2.5%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -2.5%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-2.5%TTM-2.5%0.0%
TTM-2.5%YOY1.6%-4.1%
TTM-2.5%5Y0.4%-2.9%
5Y0.4%10Y0.5%-0.1%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ-2.5%0.3%-2.8%
TTM-2.5%0.2%-2.7%
YOY1.6%0.2%+1.4%
5Y0.4%0.2%+0.2%
10Y0.5%0.2%+0.3%
1.1.3. Return on Equity

Shows how efficient Vtb is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Vtb to the Banks - Regional industry mean.
  • -41.5% Return on Equity means Vtb generated руб-0.42 for each руб1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Bank VTB PAO:

  • The MRQ is -41.5%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -41.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-41.5%TTM-41.5%0.0%
TTM-41.5%YOY14.9%-56.4%
TTM-41.5%5Y0.4%-41.9%
5Y0.4%10Y2.6%-2.2%
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ-41.5%3.1%-44.6%
TTM-41.5%2.7%-44.2%
YOY14.9%2.7%+12.2%
5Y0.4%2.5%-2.1%
10Y2.6%2.9%-0.3%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of Bank VTB PAO.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Vtb is operating .

  • Measures how much profit Vtb makes for each руб1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Vtb to the Banks - Regional industry mean.
  • An Operating Margin of 0.0% means the company generated руб0.00  for each руб1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Bank VTB PAO:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY43.0%-43.0%
TTM-5Y37.4%-37.4%
5Y37.4%10Y75.1%-37.7%
1.2.2. Operating Ratio

Measures how efficient Vtb is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • An Operation Ratio of 2.18 means that the operating costs are руб2.18 for each руб1 in net sales.

Let's take a look of the Operating Ratio trends of Bank VTB PAO:

  • The MRQ is 2.179. The company is inefficient in keeping operating costs low. -1
  • The TTM is 2.179. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ2.179TTM2.1790.000
TTM2.179YOY0.519+1.661
TTM2.1795Y0.908+1.271
5Y0.90810Y0.741+0.168
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of Bank VTB PAO.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Vtb is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Banks - Regional industry mean).
  • A Current Ratio of 0.00 means the company has руб0.00 in assets for each руб1 in short-term debts.

Let's take a look of the Current Ratio trends of Bank VTB PAO:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY10.990-10.990
TTM-5Y159.837-159.837
5Y159.83710Y80.571+79.266
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM-0.127-0.127
YOY10.9900.228+10.762
5Y159.8370.221+159.616
10Y80.5710.125+80.446
1.3.2. Quick Ratio

Measures if Vtb is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Vtb to the Banks - Regional industry mean.
  • A Quick Ratio of 0.00 means the company can pay off руб0.00 for each руб1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Bank VTB PAO:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY1.757-1.757
TTM-5Y175.622-175.622
5Y175.62210Y87.934+87.689
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
TTM-0.001-0.001
5Y175.6220.016+175.606
10Y87.9340.013+87.921
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of Bank VTB PAO.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Vtb assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Vtb to Banks - Regional industry mean.
  • A Debt to Asset Ratio of 0.05 means that Vtb assets are financed with 5.2% credit (debt) and the remaining percentage (100% - 5.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Bank VTB PAO:

  • The MRQ is 0.052. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.052. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.052TTM0.0520.000
TTM0.052YOY0.893-0.842
TTM0.0525Y0.728-0.676
5Y0.72810Y0.811-0.083
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.0520.916-0.864
TTM0.0520.917-0.865
YOY0.8930.919-0.026
5Y0.7280.920-0.192
10Y0.8110.928-0.117
1.4.2. Debt to Equity Ratio

Measures if Vtb is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Vtb to the Banks - Regional industry mean.
  • A Debt to Equity ratio of 84.5% means that company has руб0.84 debt for each руб1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Bank VTB PAO:

  • The MRQ is 0.845. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.845. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.845TTM0.8450.000
TTM0.845YOY8.532-7.687
TTM0.8455Y7.184-6.339
5Y7.18410Y7.836-0.652
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ0.84510.841-9.996
TTM0.84511.116-10.271
YOY8.53211.414-2.882
5Y7.18411.618-4.434
10Y7.83613.164-5.328
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of Bank VTB PAO

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every руб1 in earnings Vtb generates.

  • Above 15 is considered overpriced but always compare Vtb to the Banks - Regional industry mean.
  • A PE ratio of -0.34 means the investor is paying руб-0.34 for every руб1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Bank VTB PAO:

  • The EOD is -0.444. Based on the earnings, the company is expensive. -2
  • The MRQ is -0.335. Based on the earnings, the company is expensive. -2
  • The TTM is -0.335. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-0.444MRQ-0.335-0.108
MRQ-0.335TTM-0.3350.000
TTM-0.335YOY2.212-2.547
TTM-0.3355Y3.028-3.363
5Y3.02810Y104.933-101.906
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD-0.4443.228-3.672
MRQ-0.3353.814-4.149
TTM-0.3356.231-6.566
YOY2.2129.550-7.338
5Y3.02810.212-7.184
10Y104.93310.258+94.675
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Bank VTB PAO:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY2.171-2.171
TTM-5Y0.639-0.639
5Y0.63910Y0.405+0.233
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.771-0.771
TTM-0.514-0.514
YOY2.1715.763-3.592
5Y0.6390.476+0.163
10Y0.4050.138+0.267
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Vtb is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Banks - Regional industry mean).
  • A PB ratio of 0.01 means the investor is paying руб0.01 for each руб1 in book value.

Let's take a look of the Price to Book Ratio trends of Bank VTB PAO:

  • The EOD is 0.012. Based on the equity, the company is cheap. +2
  • The MRQ is 0.009. Based on the equity, the company is cheap. +2
  • The TTM is 0.009. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.012MRQ0.009+0.003
MRQ0.009TTM0.0090.000
TTM0.009YOY0.302-0.293
TTM0.0095Y0.248-0.240
5Y0.24810Y0.446-0.197
Compared to industry (Banks - Regional)
PeriodCompanyIndustry (mean)+/- 
EOD0.0120.395-0.383
MRQ0.0090.467-0.458
TTM0.0090.520-0.511
YOY0.3020.697-0.395
5Y0.2480.813-0.565
10Y0.4461.069-0.623
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Bank VTB PAO compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.7031.7030%0.027+6214%0.350+387%0.179+851%
Book Value Per Share--1.8621.8620%0.160+1065%0.480+288%0.290+542%
Current Ratio----0%10.990-100%159.837-100%80.571-100%
Debt To Asset Ratio--0.0520.0520%0.893-94%0.728-93%0.811-94%
Debt To Equity Ratio--0.8450.8450%8.532-90%7.184-88%7.836-89%
Dividend Per Share----0%0.003-100%0.003-100%0.002-100%
Eps---0.050-0.0500%0.022-328%0.001-5545%0.002-2147%
Gross Profit Margin--1.0001.0000%1.0000%0.961+4%0.545+84%
Market Cap221000000000.000+6%207702268620.752207702268620.7520%671165741136.269-69%480187136673.113-57%647827593967.618-68%
Net Profit Margin---3.345-3.3450%0.363-1021%-0.474-86%-0.188-94%
Operating Margin----0%0.430-100%0.374-100%0.751-100%
Operating Ratio--2.1792.1790%0.519+320%0.908+140%0.741+194%
Pb Ratio0.012+24%0.0090.0090%0.302-97%0.248-96%0.446-98%
Pe Ratio-0.444-32%-0.335-0.3350%2.212-115%3.028-111%104.933-100%
Price Per Share0.022+24%0.0170.0170%0.048-65%0.037-54%0.050-67%
Price To Free Cash Flow Ratio----0%2.171-100%0.639-100%0.405-100%
Price To Total Gains Ratio0.013+24%0.0100.0100%1.630-99%2.829-100%41.008-100%
Quick Ratio----0%1.757-100%175.622-100%87.934-100%
Return On Assets---0.025-0.0250%0.016-263%0.004-739%0.005-652%
Return On Equity---0.415-0.4150%0.149-379%0.004-10781%0.026-1710%
Total Gains Per Share--1.7031.7030%0.030+5645%0.352+383%0.182+838%
Usd Book Value--250163640000.000250163640000.0000%23997600000.000+942%65413872000.000+282%39642804000.000+531%
Usd Book Value Change Per Share--0.0180.0180%0.000+6214%0.004+387%0.002+851%
Usd Book Value Per Share--0.0200.0200%0.002+1065%0.005+288%0.003+542%
Usd Dividend Per Share----0%0.000-100%0.000-100%0.000-100%
Usd Eps---0.001-0.0010%0.000-328%0.000-5545%0.000-2147%
Usd Free Cash Flow----0%3338280000.000-100%1702728000.000-100%2480652000.000-100%
Usd Market Cap2386800000.000+6%2243184501.1042243184501.1040%7248590004.272-69%5186021076.070-57%6996538014.850-68%
Usd Price Per Share0.000+24%0.0000.0000%0.001-65%0.000-54%0.001-67%
Usd Profit---6690600000.000-6690600000.0000%3513240000.000-290%362016000.000-1948%493020000.000-1457%
Usd Revenue--2000160000.0002000160000.0000%9672480000.000-79%7212024000.000-72%6831540000.000-71%
Usd Total Gains Per Share--0.0180.0180%0.000+5645%0.004+383%0.002+838%
 EOD+5 -2MRQTTM+0 -0YOY+13 -185Y+14 -1810Y+14 -18

3.2. Fundamental Score

Let's check the fundamental score of Bank VTB PAO based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-0.444
Price to Book Ratio (EOD)Between0-10.012
Net Profit Margin (MRQ)Greater than0-3.345
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.000
Current Ratio (MRQ)Greater than10.000
Debt to Asset Ratio (MRQ)Less than10.052
Debt to Equity Ratio (MRQ)Less than10.845
Return on Equity (MRQ)Greater than0.15-0.415
Return on Assets (MRQ)Greater than0.05-0.025
Total3/10 (30.0%)

3.3. Technical Score

Let's check the technical score of Bank VTB PAO based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5020.147
Ma 20Greater thanMa 500.024
Ma 50Greater thanMa 1000.025
Ma 100Greater thanMa 2000.026
OpenGreater thanClose0.023
Total2/5 (40.0%)



Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2018-12-312019-12-312020-12-312021-12-312022-12-31
Retained Earnings  197,000,000165,100,000362,100,000-10,800,000351,300,000259,500,000610,800,000-635,600,000-24,800,000
Income before Tax  214,400,00038,500,000252,900,000-163,200,00089,700,000308,200,000397,900,000-1,195,100,000-797,200,000
Net Income  179,200,00022,800,000202,000,000-121,400,00080,600,000244,700,000325,300,000-944,800,000-619,500,000
EBITDA  808,500,000-495,900,000312,600,000-214,200,00098,400,000297,400,000395,800,000-1,199,900,000-804,100,000
Operating Income  757,400,000-503,700,000253,700,000-158,700,00095,000,000300,800,000395,800,000-1,199,900,000-804,100,000
Tax Provision  32,900,00018,800,00051,700,000-37,300,00014,400,00056,100,00070,500,000-255,100,000-184,600,000
Income Tax Expense  35,600,00016,100,00051,700,000-37,300,00014,400,00056,100,00070,500,000-255,100,000-184,600,000
Net Income from Continuing Operations  178,800,00022,400,000201,200,000-125,900,00075,300,000252,100,000327,400,000-940,000,000-612,600,000
Net Income Applicable to Common Shares  168,200,00020,000,000188,200,000-123,000,00065,200,000238,200,000303,400,000-922,900,000-619,500,000



Latest Balance Sheet

Balance Sheet of 2022-12-31. Currency in RUB. All numbers in thousands.

Summary
Total Assets24,424,000,000
Total Liabilities1,260,700,000
Total Stockholder Equity1,492,000,000
 As reported
Total Liabilities 1,260,700,000
Total Stockholder Equity+ 1,492,000,000
Total Assets = 24,424,000,000

Assets

Total Assets24,424,000,000
Total Current Assets1,716,300,000
Long-term Assets1,716,300,000
Total Current Assets
Cash And Cash Equivalents 1,716,300,000
Total Current Assets  (as reported)1,716,300,000
Total Current Assets  (calculated)1,716,300,000
+/-0
Long-term Assets
Property Plant Equipment 398,800,000
Long Term Investments 4,526,700,000
Intangible Assets 472,600,000
Long-term Assets Other -5,398,100,000
Long-term Assets  (as reported)5,398,100,000
Long-term Assets  (calculated)0
+/- 5,398,100,000

Liabilities & Shareholders' Equity

Total Current Liabilities-
Long-term Liabilities1,260,700,000
Total Stockholder Equity1,492,000,000
Total Current Liabilities
Total Current Liabilities  (as reported)0
Total Current Liabilities  (calculated)0
+/-0
Long-term Liabilities
Long term Debt Total 1,260,700,000
Long-term Liabilities  (as reported)1,260,700,000
Long-term Liabilities  (calculated)1,260,700,000
+/-0
Total Stockholder Equity
Common Stock659,500,000
Retained Earnings -24,800,000
Capital Surplus 433,800,000
Total Stockholder Equity (as reported)1,492,000,000
Total Stockholder Equity (calculated)1,068,500,000
+/- 423,500,000
Other
Capital Stock659,500,000
Cash and Short Term Investments 1,716,300,000
Common Stock Shares Outstanding 12,437,261,594
Liabilities and Stockholders Equity 24,424,000,000
Net Debt -455,600,000
Net Invested Capital 2,752,700,000
Short Long Term Debt Total 1,260,700,000



Balance Sheet

Currency in RUB. All numbers in thousands.

 Trend2022-12-312021-12-312020-12-312019-12-312018-12-312017-12-312016-12-312015-12-312014-12-312013-12-312012-12-312011-12-312010-12-312009-12-312008-12-312007-12-312006-12-312005-12-312004-12-312003-12-312002-12-312001-12-312000-12-31
> Total Assets 
4,414,000
6,128,000
7,272,000
11,228,000
494,575,864
1,055,474,105
1,379,248,008
2,275,181,794
3,718,692,620
3,610,800,000
4,290,900,000
6,789,600,000
7,415,700,000
8,768,500,000
12,190,800,000
13,641,900,000
12,585,500,000
13,009,300,000
14,760,600,000
15,516,100,000
18,142,200,000
20,859,300,000
24,424,000,000
24,424,000,00020,859,300,00018,142,200,00015,516,100,00014,760,600,00013,009,300,00012,585,500,00013,641,900,00012,190,800,0008,768,500,0007,415,700,0006,789,600,0004,290,900,0003,610,800,0003,718,692,6202,275,181,7941,379,248,0081,055,474,105494,575,86411,228,0007,272,0006,128,0004,414,000
   > Total Current Assets 
0
0
0
0
482,829,340
1,012,907,943
1,317,738,121
2,197,474,444
3,620,087,340
3,503,000,000
4,103,000,000
6,467,000,000
7,135,900,000
8,435,700,000
11,782,100,000
13,169,600,000
12,077,700,000
11,590,500,000
1,790,100,000
2,132,300,000
2,332,600,000
16,313,400,000
1,716,300,000
1,716,300,00016,313,400,0002,332,600,0002,132,300,0001,790,100,00011,590,500,00012,077,700,00013,169,600,00011,782,100,0008,435,700,0007,135,900,0006,467,000,0004,103,000,0003,503,000,0003,620,087,3402,197,474,4441,317,738,1211,012,907,943482,829,3400000
       Cash And Cash Equivalents 
269,000
489,000
487,000
929,000
48,652,269
88,983,684
290,625,661
386,153,694
735,860,739
629,700,000
651,800,000
903,500,000
1,005,000,000
894,000,000
1,558,700,000
2,057,700,000
1,601,300,000
1,713,500,000
1,772,700,000
2,112,400,000
2,288,000,000
2,564,500,000
1,716,300,000
1,716,300,0002,564,500,0002,288,000,0002,112,400,0001,772,700,0001,713,500,0001,601,300,0002,057,700,0001,558,700,000894,000,0001,005,000,000903,500,000651,800,000629,700,000735,860,739386,153,694290,625,66188,983,68448,652,269929,000487,000489,000269,000
       Short-term Investments 
410,000
292,000
367,000
483,000
369,000
1,907,000
5,648,000
5,417,000
14,283,000
419,900,000
429,300,000
466,900,000
546,600,000
764,900,000
594,700,000
364,200,000
620,100,000
429,900,000
512,200,000
543,800,000
0
834,400,000
0
0834,400,0000543,800,000512,200,000429,900,000620,100,000364,200,000594,700,000764,900,000546,600,000466,900,000429,300,000419,900,00014,283,0005,417,0005,648,0001,907,000369,000483,000367,000292,000410,000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
346,900,000
7,000,000
5,100,000
9,400,000
12,900,000
23,900,000
18,300,000
17,400,000
19,900,000
44,600,000
735,700,000
0
0735,700,00044,600,00019,900,00017,400,00018,300,00023,900,00012,900,0009,400,0005,100,0007,000,000346,900,00000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
126,000,000
171,400,000
201,300,000
225,800,000
298,800,000
378,900,000
9,858,700,000
11,312,000,000
11,739,100,000
13,028,000,000
15,276,100,000
0
015,276,100,00013,028,000,00011,739,100,00011,312,000,0009,858,700,000378,900,000298,800,000225,800,000201,300,000171,400,000126,000,00000000000000
   > Long-term Assets 
0
0
0
0
11,746,524
42,566,162
61,509,887
77,707,350
98,605,280
107,800,000
187,900,000
322,600,000
279,800,000
332,800,000
408,700,000
472,300,000
507,800,000
1,418,800,000
1,658,500,000
1,700,100,000
2,781,600,000
4,545,900,000
5,398,100,000
5,398,100,0004,545,900,0002,781,600,0001,700,100,0001,658,500,0001,418,800,000507,800,000472,300,000408,700,000332,800,000279,800,000322,600,000187,900,000107,800,00098,605,28077,707,35061,509,88742,566,16211,746,5240000
       Property Plant Equipment 
108,000
118,000
130,000
262,000
8,914,029
29,603,745
45,954,755
60,116,942
78,127,768
85,700,000
144,000,000
160,800,000
142,500,000
170,300,000
246,900,000
310,300,000
352,700,000
348,200,000
402,300,000
422,500,000
456,500,000
488,000,000
398,800,000
398,800,000488,000,000456,500,000422,500,000402,300,000348,200,000352,700,000310,300,000246,900,000170,300,000142,500,000160,800,000144,000,00085,700,00078,127,76860,116,94245,954,75529,603,7458,914,029262,000130,000118,000108,000
       Goodwill 
0
0
0
20,000
2,832,495
12,962,417
8,475,046
8,598,664
8,894,273
7,900,000
19,900,000
104,700,000
104,900,000
120,400,000
116,300,000
116,100,000
116,200,000
116,000,000
115,600,000
140,400,000
117,500,000
118,900,000
0
0118,900,000117,500,000140,400,000115,600,000116,000,000116,200,000116,100,000116,300,000120,400,000104,900,000104,700,00019,900,0007,900,0008,894,2738,598,6648,475,04612,962,4172,832,49520,000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
267,600,000
182,500,000
257,200,000
252,200,000
384,200,000
841,300,000
913,800,000
1,096,200,000
1,053,100,000
2,110,100,000
2,844,800,000
4,526,700,000
4,526,700,0002,844,800,0002,110,100,0001,053,100,0001,096,200,000913,800,000841,300,000384,200,000252,200,000257,200,000182,500,000267,600,00000000000000
       Intangible Assets 
0
0
0
20,000
88,000
451,000
7,080,085
8,991,745
11,583,239
14,200,000
24,000,000
57,100,000
32,400,000
42,100,000
45,500,000
45,900,000
38,900,000
40,800,000
44,400,000
68,800,000
97,500,000
378,700,000
472,600,000
472,600,000378,700,00097,500,00068,800,00044,400,00040,800,00038,900,00045,900,00045,500,00042,100,00032,400,00057,100,00024,000,00014,200,00011,583,2398,991,7457,080,085451,00088,00020,000000
       Earning Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,526,700,000
1,055,400,000
817,500,000
852,800,000
1,018,900,000
1,709,500,000
2,345,500,000
0
02,345,500,0001,709,500,0001,018,900,000852,800,000817,500,0001,055,400,0001,526,700,000000000000000000
       Long-term Assets Other 
0
0
0
0
-95,610,595
-232,231,320
-163,684,204
-281,692,216
-221,056,667
-318,400,000
-450,400,000
-804,100,000
-684,000,000
-638,500,000
-895,100,000
-885,600,000
-841,300,000
-913,800,000
-1,658,500,000
-1,700,100,000
-2,781,600,000
834,400,000
-5,398,100,000
-5,398,100,000834,400,000-2,781,600,000-1,700,100,000-1,658,500,000-913,800,000-841,300,000-885,600,000-895,100,000-638,500,000-684,000,000-804,100,000-450,400,000-318,400,000-221,056,667-281,692,216-163,684,204-232,231,320-95,610,5950000
> Total Liabilities 
2,815,000
4,243,000
5,078,000
8,750,000
419,348,126
904,035,141
1,195,218,428
1,869,791,662
3,324,301,049
3,105,900,000
3,712,700,000
6,164,500,000
6,649,600,000
7,821,400,000
11,059,800,000
12,187,800,000
11,175,300,000
11,529,600,000
13,237,600,000
13,862,800,000
16,419,600,000
18,637,300,000
1,260,700,000
1,260,700,00018,637,300,00016,419,600,00013,862,800,00013,237,600,00011,529,600,00011,175,300,00012,187,800,00011,059,800,0007,821,400,0006,649,600,0006,164,500,0003,712,700,0003,105,900,0003,324,301,0491,869,791,6621,195,218,428904,035,141419,348,1268,750,0005,078,0004,243,0002,815,000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
4,761,700,000
5,025,800,000
6,034,800,000
9,203,900,000
9,881,800,000
9,068,100,000
9,783,700,000
14,700,000
10,200,000
5,100,000
1,484,400,000
0
01,484,400,0005,100,00010,200,00014,700,0009,783,700,0009,068,100,0009,881,800,0009,203,900,0006,034,800,0005,025,800,0004,761,700,00000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
2,119,500,000
2,424,000,000
2,379,600,000
3,225,600,000
332,200,000
206,800,000
225,900,000
116,800,000
288,400,000
0
1,484,400,000
0
01,484,400,0000288,400,000116,800,000225,900,000206,800,000332,200,0003,225,600,0002,379,600,0002,424,000,0002,119,500,00000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
2,119,500,000
2,424,000,000
2,379,600,000
3,225,600,000
332,200,000
206,800,000
225,900,000
116,800,000
288,400,000
0
0
0
000288,400,000116,800,000225,900,000206,800,000332,200,0003,225,600,0002,379,600,0002,424,000,0002,119,500,00000000000000
       Accounts payable 
0
0
0
0
0
0
149,000
112,000
148,000
3,800,000
4,100,000
10,500,000
4,300,000
2,900,000
5,700,000
2,300,000
11,700,000
12,000,000
14,700,000
10,200,000
5,100,000
15,387,900,000
0
015,387,900,0005,100,00010,200,00014,700,00012,000,00011,700,0002,300,0005,700,0002,900,0004,300,00010,500,0004,100,0003,800,000148,000112,000149,000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
13,800,000
12,900,000
28,900,000
15,300,000
24,400,000
21,200,000
30,800,000
-14,700,000
-10,200,000
-5,100,000
23,300,000
0
023,300,000-5,100,000-10,200,000-14,700,00030,800,00021,200,00024,400,00015,300,00028,900,00012,900,00013,800,00000000000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,444,100,000
1,752,000,000
1,641,700,000
1,472,800,000
1,485,800,000
1,260,700,000
1,260,700,0001,485,800,0001,472,800,0001,641,700,0001,752,000,0001,444,100,00000000000000000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,863,800,000
1,877,000,000
742,100,000
703,400,000
810,800,000
1,502,100,000
830,900,000
1,260,700,000
1,260,700,000830,900,0001,502,100,000810,800,000703,400,000742,100,0001,877,000,0002,863,800,000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
5,800,000
5,200,000
6,300,000
6,800,000
8,700,000
8,400,000
11,600,000
8,800,000
9,400,000
9,500,000
26,300,000
0
026,300,0009,500,0009,400,0008,800,00011,600,0008,400,0008,700,0006,800,0006,300,0005,200,0005,800,00000000000000
> Total Stockholder Equity
1,490,000
1,835,000
2,118,000
2,373,000
72,978,404
141,408,180
173,817,412
398,167,255
391,673,055
502,300,000
554,300,000
603,500,000
753,800,000
939,500,000
1,117,900,000
1,454,200,000
1,400,500,000
1,466,100,000
1,528,000,000
1,660,400,000
1,722,600,000
2,184,300,000
1,492,000,000
1,492,000,0002,184,300,0001,722,600,0001,660,400,0001,528,000,0001,466,100,0001,400,500,0001,454,200,0001,117,900,000939,500,000753,800,000603,500,000554,300,000502,300,000391,673,055398,167,255173,817,412141,408,18072,978,4042,373,0002,118,0001,835,0001,490,000
   Common Stock
2,153,000
2,153,000
2,153,000
2,153,000
2,153,000
2,500,000
65,800,050
75,766,509
91,129,363
113,100,000
113,100,000
113,100,000
113,100,000
138,100,000
138,100,000
138,100,000
138,100,000
138,100,000
138,100,000
659,500,000
659,500,000
659,500,000
659,500,000
659,500,000659,500,000659,500,000659,500,000138,100,000138,100,000138,100,000138,100,000138,100,000138,100,000113,100,000113,100,000113,100,000113,100,00091,129,36375,766,50965,800,0502,500,0002,153,0002,153,0002,153,0002,153,0002,153,000
   Retained Earnings Total Equity00000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
0
0
0
4,263,843
5,527,712
8,480,586
9,900,000
15,400,000
22,000,000
-24,400,000
-35,200,000
-48,000,000
-51,100,000
-60,400,000
-73,400,000
-78,700,000
-99,800,000
-139,600,000
0
0
00-139,600,000-99,800,000-78,700,000-73,400,000-60,400,000-51,100,000-48,000,000-35,200,000-24,400,00022,000,00015,400,0009,900,0008,480,5865,527,7124,263,843000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
433,800,000
433,800,000
433,800,000
433,800,000
433,800,000
433,800,000
433,800,000
433,800,000
433,800,000433,800,000433,800,000433,800,000433,800,000433,800,000433,800,000433,800,000000000000000000
   Treasury Stock0-3,400,000-700,000-400,000-1,000,000-3,300,000-2,500,000-2,900,000-6,700,000-3,600,000-13,700,000-600,000-300,000-400,000-15,000-21,0000000000
   Other Stockholders Equity 
0
0
0
0
0
0
57,851,404
243,342,177
212,812,474
376,600,000
369,200,000
366,200,000
471,400,000
574,600,000
644,500,000
718,200,000
673,000,000
679,600,000
671,500,000
117,400,000
711,800,000
914,000,000
857,300,000
857,300,000914,000,000711,800,000117,400,000671,500,000679,600,000673,000,000718,200,000644,500,000574,600,000471,400,000366,200,000369,200,000376,600,000212,812,474243,342,17757,851,404000000



Balance Sheet

Currency in RUB. All numbers in thousands.




Cash Flow

Currency in RUB. All numbers in thousands.